$924,017
2324 Pegasus Lane, Rockwall, TX, 75087
Pending
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Gas Water Heater, Microwave, Double Oven, Tankless Water Heater
FlooringCarpet, Other
Exterior
Exterior FeaturesRain Gutters
Lot Size15,987 sqft
Building Information
Garage Spaces3
Land Information
APN5293-000C-0011-00-0R
Lot Number11
SubdivisionWinding Creek Subdivision
Land UseVacant Lots/Tracts Non Waterfront
Legal DescriptionWINDING CREEK SUBDIVISION BLK C LOT 11
Census Tract040201
Assessed Land Value$97,500
Assessment Year2025
Investor Tools
$644,259Estimated Mortgage Balance
$217,741Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,544 /month
Positive
Cash Flow Estimate:
$1,848 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$428/month
$1,730/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$825
$97,500
2025
$97,500
N/A
$97,500
No
Tax History
Year
Tax Paid
Assessed Value
2024
$825
$97,500
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Commercial
$650,889
No
First
Feb 6, 2026
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$644,259
$217,741
25%
75%
$3,903/mo
